[IGB] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 22.28%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 222,894 225,029 186,060 180,969 180,071 214,979 178,571 15.91%
PBT 99,541 122,331 90,574 75,328 69,272 87,946 68,364 28.43%
Tax -28,071 -23,224 -24,514 -21,111 -21,807 -30,118 -19,684 26.66%
NP 71,470 99,107 66,060 54,217 47,465 57,828 48,680 29.14%
-
NP to SH 57,437 91,878 59,488 47,466 38,819 53,098 41,889 23.39%
-
Tax Rate 28.20% 18.98% 27.07% 28.03% 31.48% 34.25% 28.79% -
Total Cost 151,424 125,922 120,000 126,752 132,606 157,151 129,891 10.75%
-
Net Worth 3,409,682 3,355,957 3,114,820 3,106,467 3,067,718 3,031,677 2,853,978 12.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 36,517 - 73,024 - 36,368 - -
Div Payout % - 39.75% - 153.85% - 68.49% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,409,682 3,355,957 3,114,820 3,106,467 3,067,718 3,031,677 2,853,978 12.58%
NOSH 1,461,501 1,460,699 1,468,839 1,460,492 1,453,895 1,454,739 1,454,479 0.32%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 32.06% 44.04% 35.50% 29.96% 26.36% 26.90% 27.26% -
ROE 1.68% 2.74% 1.91% 1.53% 1.27% 1.75% 1.47% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.25 15.41 12.67 12.39 12.39 14.78 12.28 15.51%
EPS 3.93 6.29 4.05 3.25 2.67 3.65 2.88 23.00%
DPS 0.00 2.50 0.00 5.00 0.00 2.50 0.00 -
NAPS 2.333 2.2975 2.1206 2.127 2.11 2.084 1.9622 12.21%
Adjusted Per Share Value based on latest NOSH - 1,460,492
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.25 16.41 13.57 13.20 13.13 15.68 13.02 15.90%
EPS 4.19 6.70 4.34 3.46 2.83 3.87 3.05 23.55%
DPS 0.00 2.66 0.00 5.33 0.00 2.65 0.00 -
NAPS 2.4864 2.4472 2.2714 2.2653 2.237 2.2107 2.0812 12.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.77 2.46 1.91 2.14 2.16 2.06 1.79 -
P/RPS 18.16 15.97 15.08 17.27 17.44 13.94 14.58 15.74%
P/EPS 70.48 39.11 47.16 65.85 80.90 56.44 62.15 8.73%
EY 1.42 2.56 2.12 1.52 1.24 1.77 1.61 -8.02%
DY 0.00 1.02 0.00 2.34 0.00 1.21 0.00 -
P/NAPS 1.19 1.07 0.90 1.01 1.02 0.99 0.91 19.56%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 22/02/12 23/11/11 24/08/11 12/05/11 14/02/11 23/11/10 -
Price 2.76 2.70 1.96 1.96 2.12 2.32 1.90 -
P/RPS 18.10 17.53 15.47 15.82 17.12 15.70 15.48 10.97%
P/EPS 70.23 42.93 48.40 60.31 79.40 63.56 65.97 4.25%
EY 1.42 2.33 2.07 1.66 1.26 1.57 1.52 -4.43%
DY 0.00 0.93 0.00 2.55 0.00 1.08 0.00 -
P/NAPS 1.18 1.18 0.92 0.92 1.00 1.11 0.97 13.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment